
Manchester United (MANU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
217.1M
Operating Income
1.5M
0.68%
Net Income
-3.7M
-1.69%
EPS (Diluted)
$-0.02
Balance Sheet Metrics
Total Assets
2.2B
Total Liabilities
1.9B
Shareholders Equity
266.9M
Debt to Equity
7.07
Cash Flow Metrics
Operating Cash Flow
55.5M
Free Cash Flow
-41.2M
Revenue & Profitability Trend
Manchester United Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 894.8M | 648.4M | 583.2M | 494.1M | 509.0M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 554.0M | 376.8M | 413.9M | 345.2M | 305.8M |
Other Operating Expenses | 138.4M | 113.7M | 88.1M | 53.0M | 71.9M |
Total Operating Expenses | 692.4M | 490.5M | 502.0M | 398.2M | 377.7M |
Operating Income | -77.0M | -28.6M | -84.6M | -43.4M | -10.2M |
Operating Margin % | -8.6% | -4.4% | -14.5% | -8.8% | -2.0% |
Non-Operating Items | |||||
Interest Income | 2.3M | 728.0K | 145.0K | 3.0K | 1.4M |
Interest Expense | 71.4M | 42.6M | 25.5M | 20.2M | 22.2M |
Other Non-Operating Income | -28.5M | 38.6M | -39.0M | 40.2M | 10.8M |
Pre-tax Income | -176.8M | -32.6M | -149.6M | -24.0M | -20.8M |
Income Tax | -23.7M | -3.9M | -34.1M | 68.2M | 2.4M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -153.0M | -28.7M | -115.5M | -92.2M | -23.2M |
Net Margin % | -17.1% | -4.4% | -19.8% | -18.7% | -4.6% |
Key Metrics | |||||
EBITDA | 202.6M | 157.9M | 80.6M | 95.3M | 132.1M |
EPS (Basic) | $-0.68 | $-0.18 | $-0.71 | $-0.57 | $-0.14 |
EPS (Diluted) | $-0.68 | $-0.18 | $-0.71 | $-0.57 | $-0.14 |
Basic Shares Outstanding | 223564627 | 131497270 | 131448078 | 131398079 | 132457722 |
Diluted Shares Outstanding | 223564627 | 131497270 | 131448078 | 131398079 | 132457722 |
Income Statement Trend
Manchester United Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 99.4M | 76.0M | 121.2M | 110.7M | 51.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 50.0M | 31.2M | 49.2M | 50.4M | 116.0M |
Inventory | 4.8M | 3.2M | 2.2M | 2.1M | 2.2M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 239.7M | 193.7M | 237.2M | 212.9M | 224.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 392.0M | 287.4M | 281.4M | 279.0M | 270.9M |
Goodwill | 1.7B | 1.2B | 1.2B | 1.2B | 1.2B |
Intangible Assets | 562.6M | 390.9M | 321.8M | 333.0M | 353.7M |
Long-term Investments | 513.8K | 7.5M | 16.5M | 499.0K | 1.6M |
Other Non-Current Assets | 61.6M | 22.3M | 29.8M | 20.4M | 102.1M |
Total Non-Current Assets | 1.6B | 1.1B | 1.1B | 1.0B | 1.2B |
Total Assets | 1.8B | 1.3B | 1.3B | 1.3B | 1.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 223.7M | 142.1M | 91.6M | 76.6M | 105.9M |
Short-term Debt | 49.4M | 107.0M | 107.3M | 66.4M | 6.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.5M | 931.0K | 32.0K | 262.0K | - |
Total Current Liabilities | 669.3M | 526.9M | 494.8M | 384.0M | 398.3M |
Non-Current Liabilities | |||||
Long-term Debt | 701.4M | 515.2M | 533.2M | 468.1M | 523.3M |
Deferred Tax Liabilities | 0 | 3.3M | 7.4M | 35.5M | 31.3M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 953.1M | 687.1M | 671.3M | 603.8M | 633.9M |
Total Liabilities | 1.6B | 1.2B | 1.2B | 987.8M | 1.0B |
Equity | |||||
Common Stock | 74.4K | 53.0K | 53.0K | 53.0K | 53.0K |
Retained Earnings | -418.1M | -196.7M | -170.0M | -13.7M | 87.2M |
Treasury Stock | 28.8M | 21.3M | 21.3M | 21.3M | 21.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 195.9M | 104.0M | 127.5M | 272.5M | 351.2M |
Key Metrics | |||||
Total Debt | 750.8M | 622.2M | 640.6M | 534.6M | 530.0M |
Working Capital | -429.6M | -333.1M | -257.7M | -171.1M | -173.5M |
Balance Sheet Composition
Manchester United Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -175.9M | -32.6M | -149.6M | -24.0M | -20.8M |
Depreciation & Amortization | 278.0M | 186.5M | 165.8M | 139.4M | 141.5M |
Stock-Based Compensation | 1.2M | 1.8M | 198.0K | 2.1M | 818.0K |
Working Capital Changes | 47.5M | 1.8M | 52.0M | 32.4M | -121.9M |
Operating Cash Flow | 221.6M | 200.1M | 94.4M | 170.6M | 21.0M |
Investing Activities | |||||
Capital Expenditures | -23.6M | -15.6M | -8.3M | -6.2M | -21.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | 0 | 0 | -939.0K | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -23.6M | -15.6M | -8.3M | -7.2M | -21.3M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -21.3M |
Dividends Paid | 0 | 0 | -33.6M | -10.7M | -23.2M |
Debt Issuance | 215.2M | 100.0M | 40.0M | 60.0M | 0 |
Debt Repayment | -310.7M | -102.0M | -1.4M | -1.6M | -1.9M |
Financing Cash Flow | 116.0M | -2.0M | 5.0M | 47.6M | -46.4M |
Free Cash Flow | -164.9M | -76.0M | -27.4M | -31.3M | -245.7M |
Net Change in Cash | 314.1M | 182.5M | 91.1M | 211.1M | -46.7M |
Cash Flow Trend
Manchester United Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-25.58
Forward P/E
-32.43
Price to Book
15.29
Price to Sales
4.64
PEG Ratio
0.27
Profitability Ratios
Profit Margin
-10.15%
Operating Margin
0.68%
Return on Equity
-34.37%
Return on Assets
-1.91%
Financial Health
Current Ratio
0.39
Debt to Equity
365.62
Beta
0.71
Per Share Data
EPS (TTM)
$-0.52
Book Value per Share
$1.15
Revenue per Share
$3.79
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
manu | 3.0B | -25.58 | 15.29 | -34.37% | -10.15% | 365.62 |
Netflix | 512.5B | 51.28 | 20.54 | 43.55% | 24.58% | 67.87 |
Walt Disney | 208.9B | 18.21 | 1.91 | 11.46% | 12.22% | 37.15 |
Endeavor | 9.5B | 42.29 | 2.28 | -4.88% | -11.00% | 63.00 |
Liberty Media | 8.7B | 313.48 | -17.85 | 9.20% | 0.00% | -3.62 |
Liberty Media | 8.5B | 312.85 | -17.37 | 9.20% | 0.00% | -3.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.